[HAPSENG] QoQ Quarter Result on 31-Oct-2007 [#3]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
13-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- 73.12%
YoY- 134.35%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 921,505 418,378 634,664 567,021 571,711 471,060 424,644 72.98%
PBT 219,599 93,309 723,496 103,702 62,029 44,233 50,390 183.27%
Tax -53,516 -24,547 -33,327 -25,059 -16,728 -11,489 -3,605 574.11%
NP 166,083 68,762 690,169 78,643 45,301 32,744 46,785 145.02%
-
NP to SH 145,729 62,085 666,546 72,140 41,670 29,624 40,968 145.37%
-
Tax Rate 24.37% 26.31% 4.61% 24.16% 26.97% 25.97% 7.15% -
Total Cost 755,422 349,616 -55,505 488,378 526,410 438,316 377,859 63.23%
-
Net Worth 2,203,404 2,084,523 2,072,823 1,601,821 1,558,247 1,557,915 1,524,527 29.76%
Dividend
30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 28,176 - 306,870 - 20,426 - 20,601 24.79%
Div Payout % 19.33% - 46.04% - 49.02% - 50.29% -
Equity
30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 2,203,404 2,084,523 2,072,823 1,601,821 1,558,247 1,557,915 1,524,527 29.76%
NOSH 563,530 563,384 579,001 580,370 583,613 590,119 588,620 -3.03%
Ratio Analysis
30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 18.02% 16.44% 108.75% 13.87% 7.92% 6.95% 11.02% -
ROE 6.61% 2.98% 32.16% 4.50% 2.67% 1.90% 2.69% -
Per Share
30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 163.52 74.26 109.61 97.70 97.96 79.82 72.14 78.39%
EPS 25.86 11.02 115.12 12.43 7.14 5.02 6.96 153.05%
DPS 5.00 0.00 53.00 0.00 3.50 0.00 3.50 28.69%
NAPS 3.91 3.70 3.58 2.76 2.67 2.64 2.59 33.82%
Adjusted Per Share Value based on latest NOSH - 580,370
30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 37.01 16.80 25.49 22.77 22.96 18.92 17.06 72.94%
EPS 5.85 2.49 26.77 2.90 1.67 1.19 1.65 144.80%
DPS 1.13 0.00 12.33 0.00 0.82 0.00 0.83 24.39%
NAPS 0.885 0.8373 0.8326 0.6434 0.6259 0.6257 0.6123 29.76%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.92 0.81 0.83 1.08 1.09 1.13 0.79 -
P/RPS 0.56 1.09 0.76 1.11 1.11 1.42 1.10 -37.97%
P/EPS 3.56 7.35 0.72 8.69 15.27 22.51 11.35 -55.96%
EY 28.11 13.60 138.70 11.51 6.55 4.44 8.81 127.21%
DY 5.43 0.00 63.86 0.00 3.21 0.00 4.43 15.48%
P/NAPS 0.24 0.22 0.23 0.39 0.41 0.43 0.31 -16.55%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 26/08/08 22/05/08 31/03/08 13/12/07 27/09/07 27/06/07 28/03/07 -
Price 0.80 0.93 0.81 0.85 1.01 1.06 0.74 -
P/RPS 0.49 1.25 0.74 0.87 1.03 1.33 1.03 -40.87%
P/EPS 3.09 8.44 0.70 6.84 14.15 21.12 10.63 -58.27%
EY 32.33 11.85 142.12 14.62 7.07 4.74 9.41 139.41%
DY 6.25 0.00 65.43 0.00 3.47 0.00 4.73 21.78%
P/NAPS 0.20 0.25 0.23 0.31 0.38 0.40 0.29 -23.11%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment